1: letter to client

Your estimating pack

1 Letter to client

2 Client quote

3 Acceptance of estimate

4 Builders information

5 Build program

6 Cost by build phase

7 Cost by resource type

8 Itemised cost by build phase

9 Itemised cost by resource type

1: Letter to client

House Builder XL Ltd 3 Portland Place Pritchard Street Bristol BS2 8RH Site address: 3 Portland Place Pritchard Street Bristol BS2 8RH Monday, 21 May 2012 Dear House Builder XL Ltd, Subject: Sample Estimate Thank you for your valued enquiry and instructions to quote for the above project. We are pleased to attach the following estimate as requested. Should you have any questions regarding this estimate, please do not hesitate to contact us. Considerations: This estimate is based on the specification described herein. Any changes to drawings or specification would be treated as a variation and may be subject to an agreed price adjustment. This estimate is valid for a period of 28 days from date of issue. We trust that we have interpreted your requirements correctly as every effort has been made to accurately estimate your project. We look forward to hearing from you. Yours sincerely

2: Client quote

Demolition An allowance has been made to carry out the demolition works as described. All demolition material to be either removed from site or recycled where possible. All demolition material becomes the property of the contractor. Total Cost Excluding VAT £1,790.00

Foundations Excavate for foundations using mechanical plant (if required) and cast foundations. Please note that the Building Control Officer will inspect the foundation prior to concreting and may require changes to the foundation depth and construction. Variations for additional excavation, trench support and concrete etc. will incur additional costs.

Total Cost Excluding VAT £2,996.55

Footings Construct brick and block footings off prepared foundations.

Material External Walls Brick and Block Cavity Wall (External Walls)

Cavity Fill R'mix Concrete GEN 1, 125mm slump 2-3 m3 (Allowance £85) Blockwork to Inner leaf below dpc Solid Concrete Blocks 7N 440 x 215 x 100mm Blockwork to outer leaf below dpc Solid Concrete Blocks 7N 440 x 215 x 100mm Bricks below splash course Facing Bricks - Provisional (Allowance £0.40 each) Bricks for use in splash course Engineering Brick Blue Solid Class A 65mm Sand below dpc in brickwork Building Sand Bulk Bag Sand below dpc in blockwork Building Sand Bulk Bag Cement below dpc in brickwork Blue Circle Mastercrete (Plastic) 25kg Cement below dpc in blockwork Blue Circle Mastercrete (Plastic) 25kg

Total Cost Excluding VAT £470.82

Oversite and slabbing Lay and compact subbase on reduced levels and form concrete slab.

Material Ground Floor Floor Screed (Ground Floor)

Perimeter insulation Flooring Grade Polystyrene Insulation Sheet 2400 x 1200 x 25mm Slab Extension Slab (Slab) Sub-base to concrete slab MOT Type 1 Bulk Bag Sand blinding to slab Building Sand Bulk Bag Concrete in slab R'mix Concrete RC 30, 50mm slump 6m3 (Allowance £75) DPM to concrete slab Polythene DPM Blue 4 x 25m x 300mu


Brickwork Shell Construct facing brick in sand/cement mortar, leaving all joints with recessed finish. All openings around windows, doors etc. to be provided with vertical damp proof courses where required. Internal leaf to be formed in blockwork. Material External Walls Brick and Block Cavity Wall (External Walls)

Bricks above dpc less openings Facing Bricks - Provisional (Allowance £0.40 each) Blocks above dpc less openings Celcon Standard Block 440 x 215 x 100mm 3.6N Coursing blocks above dpc Insulation Coursing Block 3.5N 100mm Cavity Insulation Dry-Therm 100mm Cavity Insulation (1200 x 455 mm 6.55m2) Brick ties Class 4 Wall Tie 225mm (250 Box) DPC to brickwork Polythene DPC 100mm x 30m DPC to blockwork Polythene DPC 100mm x 30m Sand above dpc in brickwork Building Sand Bulk Bag Sand above dpc in blockwork Building Sand Bulk Bag Cement above dpc in brickwork Blue Circle Mastercrete (Plastic) 25kg Cement above dpc in blockwork Blue Circle Mastercrete (Plastic) 25kg House Gable Window Lintel Catnic Special Apex Lintel 100 mm Cavity x 2175mm s/o x 450mm rise PVCu Windows 1200 Deep (House) Vertical DPC to sides of window Polythene DPC 150mm x 30m External/Combination lintel Catnic CG90/100 x 2100mm Dummy frame timber Dry Graded C16 Regularised 47 x 75mm Cavity closure Manthorpe Cavity Closer 2440 x 100mm Toothing in of Brickwork and Blockwork (Toothing Out)

Disc cutter blades Cut Off Wheel Stone 230 x 3.2 x 22mm Wall Starters (Wall Starter)

Wall starters Wall Starter Stainless Steel 2.4M Sealant to wall connection Polysulphide Sealant Brown Allowance for sundries Sundry Materials (£) Main Roof Cut Roof (Main Roof) Gable abutment (To abutment) Cavity Tray Gable Abutment Rear PVCu 2100 Patio Door (Rear) Vertical DPC Polythene DPC 150mm x 30m External/Combination lintel Catnic Cg90/100 X 2400mm Dummy frame timber Dry Graded C16 Regularised Treated 47 x 75mm Cavity closure Manthorpe Cavity Closer 2440 x 100mm


Drains Excavate for all drains and manholes. Lay drains and form manholes as required. Provide all necessary trench supports during installation of drainage.

Material Drainage Drainage Accessories (Drainage)

Drainage rodding acesses OsmaDrain Drainage Square Rodding Eye 110mm 4D360 Drainage gullies OsmaDrain Drainage Single Seal Yard Gully 110mm 4D701 Drains Drain Runs (Drains) Pipe bedding Pea Gravel 10mm Bulk Bag Pipe cover material Pea Gravel 10mm Bulk Bag Pipe back fill material MOT Type 1 Bulk Bag Drainage pipe OsmaDrain Drainage 110 x 3000mm Pipe Plain End 4D073


Erect Scaffold Erect scaffolding on site to provide access for our contractors. No allowance has been made to adapt the scaffolding for clients or their own contractors' requirements.


Roof Structure Form roof structure including any fascias and bargeboards and associated guttering as described.

Material Ceiling Cut Roof (Ceiling)

General roof joists Dry Graded C16 Regularised Treated 47 x 150mm Noggings between roof joists Sawn Treated 47 x 50mm Noggings between rafters Sawn Treated 47 x 50mm External Walls Sloping Roof Accessories (External Walls) General roof purlins Dry Graded C16 Regularised Treated 75 x 225mm Down pipe Osma Roundline Black Pipe 5.5m Stop ends Osma Half Round External Stop End Down pipe clips Half Round Downpipe Saddle Bracket 68mm Swan necks Osma Roundline Down Pipe Bend Gutter outlet Half Round Gutter Running Outlet 112mm Gutter Angles Osma Half Round Gutter Angle 90 Deg House Box Gutter Box Gutter Lining Lead Flashing Code 4 450 x 3000mm Seal Gutter Lining Lead Sealant Construct Box Gutter Hardwood Ply WBP 2440 x 1200 x 12mm Loft Roof Windows (Loft) Top and bottom trimmers Sawn Dry Graded C16 Treated 47 x 150mm Double rafters (trimmers) Sawn Dry Graded C16 Treated 47 x 150mm Window Velux 780 x 980mm 3059 M04 GGL Centre Pivot Pine Window Main Roof Cut Roof (Main Roof) General roof joists Dry Graded C16 Regularised Treated 47 x 150mm Noggings between roof joists Sawn Treated 47 x 50mm General roof rafters Dry Graded C16 Regularised Treated 47 x 150mm Noggings between rafters Sawn Treated 47 x 50mm General roof gable Ladder Rafters Dry Graded C16 Regularised Treated 47 x 150mm Gable ladder noggings Sawn Treated 47 x 50mm Soffit carriers Treated Batten 25 x 38mm Wall plate Dry Graded C16 Regularised Treated 75 x 100mm Apex roof ridge Sawn Carcassing Treated 25 x 200mm Eaves fascia Universal Fascia Board White 175mm x 5m Bargeboard Universal Fascia Board White 175mm x 5m Bargeboard fixings White plastic top Nail 40mm - 10G (100 box) Gable soffits (side 1) Multi Purpose Fascia Board White 400 x 10mm X 5m Eaves soffitts (side 1) Multi Purpose Fascia Board White 400 x 10mm X 5m Soffit fixings White plastic top Nail 40mm - 10G (100 box) Gutter Osma Half Round Gutter Black 4m Gutter unions Osma Half Round Gutter Union Bracket Gutter clips Osma Half Round Gutter Support Bracket Wallplate straps Simpson Strap 30 x 5 x 1200 @ 150mm Gable straps at joist level Simpson Strap 30 x 5 x 1200 @ 150mm Gable straps at verge level Lateral Restraint Strap 30 x 5 x 1600mm bent at 100mmm Primer for bargeboard and fascia Undercoat White 5 Litre Primer for soffits Undercoat White 5 Litre General roof joists Dry Graded C16 Regularised Treated 47 x 150mm Noggings between roof joists Sawn Treated 47 x 50mm General roof rafters Dry Graded C16 Regularised Treated 47 x 150mm Noggings between rafters Sawn Treated 47 x 50mm General roof gable Ladder Rafters Dry Graded C16 Regularised Treated 47 x 150mm Gable ladder noggings Sawn Treated 47 x 50mm Soffit carriers Treated Batten 25 x 38mm Wall plate Dry Graded C16 Regularised Treated 75 x 100mm

Apex roof ridge Sawn Carcassing Treated 25 x 200mm Eaves fascia Universal Fascia Board White 175mm x 5m Bargeboard Universal Fascia Board White 175mm x 5m Bargeboard fixings White plastic top Nail 40mm - 10G (100 box) Gable soffits (side 1) Multi Purpose Fascia Board White 400 x 10mm X 5m Eaves soffitts (side 1) Multi Purpose Fascia Board White 400 x 10mm X 5m Soffit fixings White plastic top Nail 40mm - 10G (100 box) Gutter Osma Half Round Gutter Black 4m Gutter clips Osma Half Round Gutter Support Bracket Wallplate straps Simpson Strap 30 x 5 x 1200 @ 150mm Gable straps at verge level Lateral Restraint Strap 30 x 5 x 1600mm bent at 100mmm Primer for bargeboard and fascia Undercoat White 5 Litre Primer for soffits Undercoat White 5 Litre


Roof Tiling Lay roof covering.

Material Loft Roof Windows (Loft)

Flashing kit for roof window Velux Flashing EDP MO4 For P Tiles Up to 15mm Thick Main Roof Cut Roof (Main Roof) Lathe Treated Batten 25 x 38mm Roofing felt Breather Membrane 700 1.5 x 50 m Tiles Roof Tile Concrete Interlocking Low Profile Each (10 per m2 approx)

(Allowance £1.50 each) Ridge tile Marley Ridge Tile 305mm Tile undercloak 1 Cement Soffit Strip 2400 x 150 x 4.5mm Sand pointing/bedding to ridge Building Sand Bulk Bag Sand pointing/bedding to verge Building Sand Bulk Bag Cement in pointing/bedding to ridge Blue Circle Mastercrete (Plastic) 25kg Cement pointing/bedding to verge Blue Circle Mastercrete (Plastic) 25kg Gable abutment (On roof) Lead Flashing Code 4 300 x 3000mm Lathe Treated Batten 25 x 38mm Roofing felt Breather Membrane 700 1.5 x 50 m Tiles Roof Tile Concrete Interlocking Low Profile Each (10 per m2 approx)

(Allowance £1.50 each) Ridge tile Marley Ridge Tile 305mm Tile undercloak 1 Cement Soffit Strip 2400 x 150 x 4.5mm Sand pointing/bedding to ridge Building Sand Bulk Bag Sand pointing/bedding to verge Building Sand Bulk Bag Cement in pointing/bedding to ridge Blue Circle Mastercrete (Plastic) 25kg Cement pointing/bedding to verge Blue Circle Mastercrete (Plastic) 25kg


Structural Openings Form structural openings.

Material House Steel Ridge Beam (UB 178 x 102 x 19 Kg)

Attic steelwork Universal Beam 178 x 102 x 19kg per m Bricks to support steelwork Engineering Brick Blue Solid Class A 65mm Padstones to support steelwork Supreme Concrete Padstone 440 x 215 x 140mm Slates to pack steelwork Natural Slate 400 x 250mm (Each) (Allowance £1.50)


Joinery 1st Fix Form carcassing and first fix timbers.


Insulation to rafters (layer 1) Polyisocyanurate Insulation Board 2400 x 1200 x 100mm Insulation to rafters (layer 2) Celotex TB3020 1200 x 2400 x 20mm House PVCu Windows 1200 Deep (House) Internal window board Softwood Window Board 25 x 225mm Window PVC Window 1800 x 1200mm Double Casement Clear Glass Low E Rear PVCu 2100 Patio Door (Rear) Internal threshold board Hardwood Ply WBP 2440 x 1200 x 12mm


Electrician 1st Fix Install all cables and conduits prior to plastering. (Please note in the case of extensions to existing supplies it is assumed that the incoming supply is capable of the planned improvements. If the system is to be upgraded additional costs may be incurred.)


Plumb 1st Fix Install all pipes and plumbing fittings as described.


Plastering Apply plastering system to walls and ceilings.


Plasterboard to roof ceilings Plasterboard 1200 x 2400 x 12.5mm Square Edge Plasterboard fixings for roof ceilings Gyproc Drywall Timber Screws 41mm (1000 Box) Plasterboard joint treatment for roof ceilings Scrim Tape 50mm x 90m Finish to plasterboard for roof ceilings Thistle Board Finish Plaster 25kg Plasterboard to sloping ceilings Plasterboard 1200 x 2400 x 12.5mm Square Edge Plasterboard fixings for sloping ceilings Gyproc Drywall Timber Screws 60mm (500 Box) Plasterboard joint treatment for sloping ceilings Scrim Tape 50mm x 90m Finish to plasterboard for sloping ceilings Thistle Board Finish Plaster 25kg External Walls Brick and Block Cavity Wall (External Walls) Plaster finish to walls Thistle Board Finish Plaster 25kg Plastering to inner blockwall Plasterboard 1200 x 2400 x 12.5mm Square Edge Wall plastering fixing system / basecoat Dri-Wall Adhesive 25kg Wall plastering joint treatment Scrim Tape 50mm x 90m Ground Floor Floor Screed (Ground Floor) Insulation to screed Flooring Grade Polystyrene Insulation Sheet 2400 x 1200 x 100mm Readymix floor screed Ready mix floor screed with fibres (Allowance £120) House Basic Plasterboard and Skim to Walls (Existing External Wall)

Plaster boarding to walls Plasterboard 1200 x 2400 x 12.5mm Square Edge Plaster boarding fixing dabs to walls Dri-Wall Adhesive 25kg Jointing tape to plaster boarding to walls Scrim Tape 50mm x 90m Angle bead PVC Plastering Corner Bead 2.44m Finish to plaster boarding to walls Thistle Board Finish Plaster 25kg PVCu Windows 1200 Deep (House) Reveal and cill plaster finish to window Plasterboard 1200 x 2400 x 12.5mm Square Edge Window reveal & cill plaster fixing system / base coat

Dri-Wall Adhesive 25kg

Window reveal and cill plaster joint treatment Scrim Tape 50mm x 90m

Window reveal and cill finish to plaster Thistle Board Finish Plaster 25kg Window reveal corner bead PVC Plastering Corner Bead 2.44m Rear PVCu 2100 Patio Door (Rear) Reveal and cill plaster finish Plasterboard 1200 x 2400 x 12.5mm Square Edge Reveal and cill plastering fixing system / basecoat Dri-Wall Adhesive 25kg Reveal and cill plaster joint treatment Scrim Tape 50mm x 90m Reveal and cill finish to plaster Thistle Board Finish Plaster 25kg Corner Bead PVC Plastering Corner Bead 2.44m


Electrician 2nd Fix Fix all electrical fixtures and fittings. (Please note that if additional specialist fixtures are required, additional charges may be incurred.)


Joinery 2nd Fix Fix doors and windows, fixtures and fittings.

Material External Walls Brick and Block Cavity Wall (External Walls)

Skirting boards Skirting Torus/Ogee 25 x 125mm House Gable Window Gable Window Window Rear PVCu 2100 Patio Door (Rear) Door Door


Plumb 2nd Fix Plumb in fixtures and fittings as described.


Internal Decoration Apply decoration. (Note that a basic paint specification has been used for the purposes of estimating the building works. However, colours and finishes may be changed by agreement in writing.)


Decoration to plaster sloping ceiling White Trade Matt Emulsion 10L Decoration to plaster roof ceiling White Trade Matt Emulsion 10L External Walls Brick and Block Cavity Wall (External Walls) Decoration to wall or plaster Magnolia Trade Matt Emulsion 10L Primer for skirting boards Undercoat White 5 Litre Under Coat for skirting boards Undercoat White 5 Litre Paint for skirting boards Gloss Brilliant White 5 Litre House PVCu Windows 1200 Deep (House) Window decoration to reveal plastering Magnolia Trade Matt Emulsion 10L Primer for window board Undercoat White 5 Litre Undercoat for window board Undercoat White 5 Litre Paint for window board Gloss Brilliant White 5 Litre Rear PVCu 2100 Patio Door (Rear) Decoration to reveal plastering Magnolia Trade Matt Emulsion 10L Primer for threshold board Undercoat White 5 Litre Undercoat for threshold board Undercoat White 5 Litre Paint for threshold board Gloss Brilliant White 5 Litre


External Decoration Apply decoration. (Note that a basic paint specification has been used for the purposes of estimating the building works. However, colours and finishes may be changed by agreement in writing.)

Material House PVCu Windows 1200 Deep (House)

Sealant to sides and top of window Silicone Sealant White 0.31 Litre Main Roof Cut Roof (Main Roof) Undercoat for bargeboard and fascia Undercoat White 5 Litre Paint for bargeboard and fascia Gloss Brilliant White 5 Litre Undercoat for soffits Undercoat White 5 Litre Paint for soffits Gloss Brilliant White 5 Litre Undercoat for bargeboard and fascia Undercoat White 5 Litre Paint for bargeboard and fascia Gloss Brilliant White 5 Litre Undercoat for soffits Undercoat White 5 Litre Paint for soffits Gloss Brilliant White 5 Litre Rear PVCu 2100 Patio Door (Rear) Sealant Silicone Sealant White 0.31 Litre

Total Cost Excluding VAT £108.80 Total Cost Excluding VAT £28,163.79 Total VAT £5,632.76 Total Cost Including VAT £33,796.54

3: Acceptance of estimate

Acceptance of Estimate/Variation Reference: Sample Estimate (Estimate dated Monday, 21 May 2012) House Builder XL Ltd 3 Portland Place Pritchard Street Bristol BS2 8RH Site address: 3 Portland Place Pritchard Street Bristol BS2 8RH Please carry out the building works itemised in the Estimate defined above, dated Monday, 21 May 2012 to the value of: Total Cost Excluding VAT £28,163.79 Total VAT £5,632.76 Total Cost Including VAT £33,796.54 Signed House Builder XL Ltd ………………………….

Date ……/………/20……….. Signed on behalf of <<Enter Your Name Here>> ………………………….

Date ……/………/20………..

Terms & Conditions (Please enter your terms and conditions here)

4: Builders information

Builders Information

Abbreviated Cost Breakdown

Resource Total

Labour £7,357.04

Material £14,620.02

Plant £1,899.82

Subcontractor £4,224.41

Sundry £62.50

Grand Total* £28,163.79

*Includes builders mark-up Estimate Assumptions We have generally assumed good site access and where possible mechanical devices are available to assist with construction. Site is assumed to be level unless stated. Ground is assumed to be excavated using normal plant and machinery and that the ground is not rock or subject to ground water, running sand or other issues. VAT New homes are currently zero rated for VAT in the UK and consequently the supply of eligible labour and materials used in the construction of new homes (as defined in HMRC VAT Notice 708 Buildings and Construction) is also zero rated. To ensure that self-builders who are not registered for VAT are not penalised there is a scheme that allows a one-off refund of VAT after the new dwelling has been completed. For new build, eligible labour and any materials supplied and fixed must be charged at the zero rate of VAT, and materials suppliers must charge the standard rate of VAT (20%). The VAT element can be recovered on completion of the project under HMRC VAT Notice VAT431NB. Those creating a new dwelling by the first time conversion of a non-residential building must pay the reduced rate of VAT on all eligible labour and materials (currently 5%) and the standard rate VAT (20%) on materials bought directly from suppliers, and can recover both following completion under HMRC VAT Notice VAT431C. Extensions and loft conversions are subject to VAT at the full 20% rate. There is no opportunity to claim the VAT back. Some saving in VAT could be made by using non VAT registered tradesmen. We have indicated the amount of VAT you can expect to pay on this project based on the estimated costs if all materials, labour and suppliers are VAT registered. VAT on services including hire of plant tools or scaffold, delivery charges, packaging, professional fees, and non-construction materials such as carpets and white goods, is standard rated and cannot be recovered. VAT rules are complex and depend on how the contract between you and your client is configured. Please check with your accountant for further advice to confirm that our VAT estimate is appropriate.

Builders Information

For advice on what you can and can't reclaim please visit www.homebuilding.co.uk/vat or www.hmrc.gov.uk Additional Costs Please note that the following fees and costs have not been included in the estimate unless explicitly stated. Typically these would cost around: Legal Fees (site purchase): £500-1,000 Stamp Duty and Land Tax (SDLT): SDLT tax is currently levied on sale or transfer of non-residential or mixed use property or land at: 0% up to £175,000 1% from £175,001 to £250,000, 3% from £250,001 to £500,000, 4% over £500,000 SDLT is currently levied on sale or transfer of residential property (e.g. dwelling for replacement or renovation) at: 0% up to £150,000 (£250,000 for first time buyers) 1% from £150,001 to £250,000, 3% from £250,001 to £500,000, 4% from £500,001 to £1,000,000 5% from £1,000,001 upwards For the most recent updates on SDLT rates visit http://www.hmrc.gov.uk Building Regulations Fees: £500-£1,000 (charged according to scale of project) Planning Application Fees: £335 Topographical Site Survey: Typical cost £350-£500 Design Fees: Architects charge 7-15% of the total build cost for a service involving design and supervision. For planning drawings from other sources expect to pay from £2,500-£3,500, plus a similar figure for Building Regulations drawings Structural Engineers’ Fees: £400-£500 Warranty: Around 1% of contract value Self-build Insurance: £500-£800 Service (utility) connections: Typically £3,500-£6,000 total Demolition Costs (where applicable): Typically £5,000-£10,000 External Works: Allow an average of 15% of total build cost

5: Build program

6: Cost by build phase

Date Required Build Phase Type Total Cost (Ex Profit) Profit Total Inc Profit (Ex VAT)

07/05/2012 Demolition Bricklayer £832.00 £208.00 £1,040.00

Spoil removal £600.00 £150.00 £750.00

Demolition Total £1,432.00 £358.00 £1,790.00

14/05/2012 Foundations Excavators £187.95 £46.99 £234.94

Groundworker £135.94 £33.99 £169.93

Spoil removal £107.34 £26.84 £134.18

Groundworks Contractor £1,966.00 £491.50 £2,457.50

Foundations Total £2,397.24 £599.31 £2,996.55

19/05/2012 Footings Aggregate £7.72 £1.93 £9.65

Blocks £62.79 £15.70 £78.48

Bricklayer £136.63 £34.16 £170.78

Bricks £83.72 £20.93 £104.65

Concrete £22.98 £5.75 £28.73

Concrete Products £9.23 £2.31 £11.54

Groundworker £53.39 £13.35 £66.73

Light plant £0.19 £0.05 £0.24

Footings Total £376.65 £94.16 £470.82

24/05/2012 Oversite and slabbing Aggregate £304.63 £76.16 £380.79

Concrete £188.86 £47.22 £236.08

Foundation £15.36 £3.84 £19.20

Groundworker £132.47 £33.12 £165.59

Insulation £5.44 £1.36 £6.80

Light plant £23.00 £5.75 £28.75

Sundry Plant £50.00 £12.50 £62.50

Oversite and slabbing Total £719.76 £179.94 £899.71

29/05/2012 Brickwork Shell Aggregate £38.86 £9.72 £48.58

Blocks £168.98 £42.24 £211.22

Bricklayer £936.31 £234.08 £1,170.39

Bricks £448.65 £112.16 £560.81

Carpenter £25.50 £6.38 £31.88


Foundation £73.93 £18.48 £92.41

Insulation £63.82 £15.96 £79.78

Metalwork £30.11 £7.53 £37.64

Spoil removal £0.48 £0.12 £0.60

Lintels £2,558.35 £639.59 £3,197.94

Roofing Sundries £125.55 £31.39 £156.94

Carcasing Timber £28.97 £7.24 £36.22

Bonded Abrasives £7.10 £1.77 £8.87

Power Tool £12.50 £3.13 £15.63

Sundry Material £6.58 £1.65 £8.23

Brickwork Shell Total £4,548.95 £1,137.24 £5,686.19

31/05/2012 Drains Aggregate £858.18 £214.55 £1,072.73

Excavators £225.00 £56.25 £281.25

Groundworker £132.15 £33.04 £165.19

Spoil removal £313.38 £78.35 £391.73

Drainage £367.40 £91.85 £459.25

Drains Total £1,896.11 £474.03 £2,370.14

04/06/2012 Erect Scaffold Scaffolding Contractor £413.27 £103.32 £516.58

Sundry Item £50.00 £12.50 £62.50

Erect Scaffold Total £463.27 £115.82 £579.08

11/06/2012 Roof Structure Carpenter £1,145.29 £286.32 £1,431.61

Decoration £3.71 £0.93 £4.63

Metalwork £88.62 £22.16 £110.78

Screws and Fixings £19.72 £4.93 £24.65


Sundry Material £89.08 £22.27 £111.36

Sheet material £26.26 £6.57 £32.83

Windows and Door frames £724.64 £181.16 £905.80

Plumbing £186.08 £46.52 £232.60

Sealants £21.50 £5.38 £26.88

Rainwater Goods £133.01 £33.25 £166.26

Roof Structure Total £3,054.74 £763.69 £3,818.43

19/06/2012 Roof Tiling Aggregate £4.88 £1.22 £6.10





Sheet material £12.19 £3.05 £15.24


Plumbing £67.17 £16.79 £83.96

Roof Tiler £639.57 £159.89 £799.47

Roof Tiles £527.25 £131.81 £659.07

Roof Tiling Total £1,624.21 £406.05 £2,030.26

Structural Openings Bricklayer £94.00 £23.50 £117.50

Bricks £7.61 £1.90 £9.51

Metalwork £156.17 £39.04 £195.21

Lintels £41.80 £10.45 £52.25

Roof Tiles £6.45 £1.61 £8.06

Structural Openings Total £306.03 £76.51 £382.53

25/06/2012 Joinery 1st Fix Carpenter £257.81 £64.45 £322.26

Insulation £446.45 £111.61 £558.06


Sheet material £26.63 £6.66 £33.29


Joinery 1st Fix Total £1,320.94 £330.23 £1,651.17

30/06/2012 Electrician 1st Fix Electrical Contractor £250.05 £62.51 £312.56

Electrician 1st Fix Total £250.05 £62.51 £312.56

Plumb 1st Fix Plumbing Contractor £250.08 £62.52 £312.60

Plumb 1st Fix Total £250.08 £62.52 £312.60

06/07/2012 Plastering Concrete £181.31 £45.33 £226.63

Insulation £296.13 £74.03 £370.17

Metalwork £24.25 £6.06 £30.31

Plasterer £869.13 £217.28 £1,086.41

Plastering £140.70 £35.18 £175.88

Plastering Total £1,511.52 £377.88 £1,889.40

13/07/2012 Joinery 2nd Fix Carpenter £274.57 £68.64 £343.22


Timber Mouldings £21.08 £5.27 £26.35


Doors £790.00 £197.50 £987.50

Joinery 2nd Fix Total £1,625.97 £406.49 £2,032.47

Electrician 2nd Fix Electrical Contractor £250.05 £62.51 £312.56

Electrician 2nd Fix Total £250.05 £62.51 £312.56

Plumb 2nd Fix Plumbing Contractor £250.08 £62.52 £312.60

Plumb 2nd Fix Total £250.08 £62.52 £312.60

20/07/2012 Internal Decoration Decoration £22.38 £5.60 £27.98

Decorator £143.94 £35.99 £179.93

Internal Decoration Total £166.33 £41.58 £207.91

26/07/2012 External Decoration Carpenter £23.69 £5.92 £29.62

Decoration £7.87 £1.97 £9.84

Decorator £53.23 £13.31 £66.54

Sundry Material £2.24 £0.56 £2.80

External Decoration Total £87.04 £21.76 £108.80

Grand Total £22,531.03 £5,632.76 £28,163.79

7: Cost by resource type

Resource Type Total Cost (Ex Profit) Profit Total Inc Profit(Ex VAT)

Labour Bricklayer £1,998.94 £499.73 £2,498.67

Carpenter £1,726.86 £431.72 £2,158.58

Decorator £197.17 £49.29 £246.47

Groundworker £453.96 £113.49 £567.45

Plasterer £869.13 £217.28 £1,086.41

Roof Tiler £639.57 £159.89 £799.47

Labour Total £5,885.63 £1,471.41 £7,357.04

Material Aggregate £1,214.28 £303.57 £1,517.85

Blocks £231.76 £57.94 £289.71

Bricks £539.98 £134.99 £674.97

Concrete £393.15 £98.29 £491.44


Decoration £33.96 £8.49 £42.46

Foundation £89.28 £22.32 £111.60

Insulation £811.84 £202.96 £1,014.80

Metalwork £299.15 £74.79 £373.94

Plastering £140.70 £35.18 £175.88


Timber Mouldings £21.08 £5.27 £26.35

Lintels £2,600.14 £650.04 £3,250.18



Bonded Abrasives £7.10 £1.77 £8.87

Sundry Material £97.91 £24.48 £122.39

Drainage £367.40 £91.85 £459.25

Sheet material £65.08 £16.27 £81.35

Windows and Door frames £2,095.65 £523.91 £2,619.56

Doors £790.00 £197.50 £987.50

Plumbing £253.25 £63.31 £316.56

Sealants £21.50 £5.38 £26.88

Rainwater Goods £133.01 £33.25 £166.26

Roof Tiles £533.70 £133.43 £667.13

Material Total £11,696.02 £2,924.00 £14,620.02

Plant Excavators £412.95 £103.24 £516.19

Light plant £23.19 £5.80 £28.99

Spoil removal £1,021.20 £255.30 £1,276.51

Power Tool £12.50 £3.13 £15.63

Sundry Plant £50.00 £12.50 £62.50

Plant Total £1,519.85 £379.96 £1,899.82

Subcontractor Electrical Contractor £500.10 £125.03 £625.13

Scaffolding Contractor £413.27 £103.32 £516.58

Groundworks Contractor £1,966.00 £491.50 £2,457.50

Plumbing Contractor £500.16 £125.04 £625.20

Subcontractor Total £3,379.53 £844.88 £4,224.41

Sundry Sundry Item £50.00 £12.50 £62.50

Sundry Total £50.00 £12.50 £62.50

Grand Total £22,531.03 £5,632.76 £28,163.79

8: Itemised cost by build phase

Build Phase

Resource

Type

Description

Item Used For

Total Cost (Ex Profit)

Profit

Total Inc Profit (Ex VAT)

Demolition

Labour

Bricklayer

Bricklayer and Labourer

Remove Existing Conservatory

£832.00

£208.00

£1,040.00

Labour Total

£832.00

£208.00

£1,040.00

Plant

Spoil removal

Skip 7m3 inc. Land Fill Tax

Remove debris from site

£600.00

£150.00

£750.00

Plant Total

£600.00

£150.00

£750.00

Demolition Total

£1,432.00

£358.00

£1,790.00

Foundations

Labour

Groundworker

Groundworker

Excavate trench

£19.72

£4.93

£24.64

Place cavity fill

£24.90

£6.22

£31.12

Prepare bottom of trench

£16.27

£4.07

£20.33

Remove spoil from site

£75.07

£18.77

£93.83

Labour Total

£135.94

£33.99

£169.93

Plant

Excavators

Mini Digger & Driver (8hr. day)

Plant for excavation of trench

£187.95

£46.99

£234.94

Spoil removal


Plant to remove excavated spoil from site

£107.34

£26.84

£134.18

Plant Total

£295.30

£73.82

£369.12

Subcontractor

Groundworks Contractor


Mini Pile Foundations

£1,966.00

£491.50

£2,457.50

Subcontractor Total

£1,966.00

£491.50

£2,457.50

Foundations Total

£2,397.24

£599.31

£2,996.55

Footings

Labour

Bricklayer

2 Bricklayers and Mate

Lay blockwork to inner leaf below dpc

£49.68

£12.42

£62.10

Lay blockwork to outer leaf below dpc

£24.84

£6.21

£31.05

Lay bricks below splash course

£20.70

£5.18

£25.88

Lay bricks for use in splash course

£41.40

£10.35

£51.75

Groundworker

Groundworker

Backfill trench

£53.39

£13.35

£66.73

Labour Total

£190.01

£47.50

£237.52

Material

Aggregate

Building Sand Bulk Bag

Sand below dpc in blockwork

£3.78

£0.95

£4.73

Sand below dpc in brickwork

£3.94

£0.99

£4.93

Blocks

Solid Concrete Blocks 7N 440 x 215 x 100mm

Blockwork to Inner leaf below dpc

£41.86

£10.46

£52.32

Blockwork to outer leaf below dpc

£20.93

£5.23

£26.16

Bricks

Facing Bricks - Provisional (Allowance £0.40 each)

Bricks below splash course

£21.19

£5.30

£26.49

Engineering Brick Blue Solid Class A 65mm

Bricks for use in splash course

£62.52

£15.63

£78.15

Concrete

R'mix Concrete GEN 1, 125mm slump 2-3 m3 (Allowance £85)

Cavity Fill

£22.98

£5.75

£28.73

Concrete Products

Blue Circle Mastercrete (Plastic) 25kg

Cement below dpc in blockwork

£4.53

£1.13

£5.66

Cement below dpc in brickwork

£4.71

£1.18

£5.89

Material Total

£186.44

£46.61

£233.05

Plant

Light plant

Shovel

Plant to backfill Trench

£0.19

£0.05

£0.24

Plant Total

£0.19

£0.05

£0.24

Footings Total

£376.65

£94.16

£470.82

Oversite and slabbing

Labour

Groundworker

Groundworker and Labourer

Place and compact concrete slab

£41.87

£10.47

£52.34

Place and compact sub-base to slab

£34.79

£8.70

£43.48

Tamp finish to concrete slab

£15.46

£3.87

£19.33

Lay DPM to slab

£7.73

£1.93

£9.66

Lay sand blinding

£18.04

£4.51

£22.55

Fix Perimeter insulation

£14.59

£3.65

£18.24

Labour Total

£132.47

£33.12

£165.59

Material

Aggregate


Sand blinding to slab

£38.78

£9.69

£48.47

MOT Type 1 Bulk Bag

Sub-base to concrete slab

£265.85

£66.46

£332.31

Concrete

R'mix Concrete RC 30, 50mm slump 6m3 (Allowance £75)

Concrete in slab

£188.86

£47.22

£236.08

Foundation

Polythene DPM Blue 4 x 25m x 300mu

DPM to concrete slab

£15.36

£3.84

£19.20

Insulation

Flooring Grade Polystyrene Insulation Sheet 2400 x 1200 x 25mm

Perimeter insulation

£5.44

£1.36

£6.80

Material Total

£514.29

£128.57

£642.86

Plant

Light plant

Vibrating Poker

Concrete vibrator for slab construction

£12.00

£3.00

£15.00

Plate Compactor

Plate compactor for preparation of slab

£11.00

£2.75

£13.75

Sundry Plant

Delivery (10 to 15 Miles)

Plant delivery and collection

£50.00

£12.50

£62.50

Plant Total

£73.00

£18.25

£91.25

Oversite and slabbing Total

£719.76

£179.94

£899.71

Brickwork Shell

Labour

Bricklayer


Fix cavity Insulation

£26.29

£6.57

£32.87

Lay blocks above dpc less openings

£208.76

£52.19

£260.95

Lay bricks above dpc less openings

£438.21

£109.55

£547.77

Lay coursing blocks above dpc

£20.70

£5.18

£25.88

Bricklayer

Fix gable abutm

ent (To abutm

ent)

£42.05

£10.51

£52.56

Fix external lintel

£24.00

£6.00

£30.00

Form

opening

£48.00

£12.00

£60.00

Fix preform

ed cavity tray

£9.60

£2.40

£12.00

Fix vertical DPC/ Cavity closure

£24.00

£6.00

£30.00

Apply sealant to wall connection

£8.70

£2.18

£10.88

Fit wall starters

£8.00

£2.00

£10.00


Labour to chop out brick or blockwork

£78.00

£19.50

£97.50

Carpenter

Joiner

Form

dummy frame

£25.50

£6.38

£31.88

Labour Total

£961.81

£240.45

£1,202.26

Material

Aggregate


Sand above dpc in blockwork

£9.42

£2.36

£11.78

Sand above dpc in brickwork

£29.44

£7.36

£36.80

Blocks

Insulation Coursing Block 3.5N 100mm

Coursing blocks above dpc

£26.49

£6.62

£33.12

Celcon Standard Block 440 x 215 x 100mm 3.6N

Blocks above dpc less openings

£142.48

£35.62

£178.11

Bricks


Bricks above dpc less openings

£448.65

£112.16

£560.81

Concrete Products


Cement above dpc in blockwork

£5.66

£1.42

£7.08

Cement above dpc in brickwork

£17.60

£4.40

£22.00

Foundation

Polythene DPC 100mm x 30m

DPC to blockwork

£0.89

£0.22

£1.11

DPC to brickwork

£0.89

£0.22

£1.11


Vertical DPC

£0.56

£0.14

£0.70

Vertical DPC to sides of window

£0.69

£0.17

£0.86

Manthorpe Cavity Closer 2440 x 100mm

Cavity closure

£70.90

£17.72

£88.62

Insulation

Dry-Therm

100mm Cavity Insulation (1200 x 455 mm 6.55m2)

Cavity Insulation

£63.82

£15.96

£79.78

Metalwork

Class 4 W

all Tie 225mm (250 Box)

Brick ties

£10.63

£2.66

£13.28

Wall Starter Stainless Steel 2.4M

Wall starters

£19.48

£4.87

£24.36

Lintels

Catnic Special Apex Lintel 100 mm Cavity x 2175mm s/o x 450mm rise

Lintel

£2,323.59

£580.90

£2,904.49

Catnic Cg90/100 X 2400mm

External/Combination lintel

£88.30

£22.08

£110.38

Catnic CG90/100 x 2100mm

External/Combination lintel

£146.46

£36.61

£183.07

Roofing Sundries

Cavity Tray Gable Abutm

ent

Gable abutm

ent (To abutm

ent)

£125.55

£31.39

£156.94

Carcasing Timber

Dry Graded C16 Regularised Treated 47 x 75mm

Dummy frame timber

£12.46

£3.12

£15.58

Dry Graded C16 Regularised 47 x 75mm

Dummy frame timber

£16.51

£4.13

£20.64

Bonded Abrasives

Cut Off W

heel Stone 230 x 3.2 x 22mm

Disc cutter blades

£7.10

£1.77

£8.87

Sundry Material

Polysulphide Sealant Brown

Sealant to wall connection

£1.21

£0.30

£1.51

Sundry Materials (£)

Allowance for sundries

£5.38

£1.34

£6.72

Material Total

£3,574.16

£893.54

£4,467.70

Plant

Spoil removal


Remove debris from site

£0.48

£0.12

£0.60

Power Tool

Angle Grinder 7" or 9"

Disc cutter

£12.50

£3.13

£15.63

Plant Total

£12.98

£3.25

£16.23

Brickwork Shell Total

£4,548.95

£1,137.24

£5,686.19

Drains

Labour

Groundworker

Groundworker

Fix drainage rodding accesses

£7.50

£1.88

£9.38

Fix drainage gullies

£37.50

£9.38

£46.88


Backfill and level cover material

£7.16

£1.79

£8.95

Backfill and level bedding material

£7.16

£1.79

£8.95

Backfill and compact drainage fill material

£42.98

£10.74

£53.72

Lay drains

£29.85

£7.46

£37.31

Labour Total

£132.15

£33.04

£165.19

Material

Aggregate

Pea Gravel 10mm Bulk Bag

Pipe bedding

£158.11

£39.53

£197.64

Pipe cover material

£158.11

£39.53

£197.64

MOT Type 1 Bulk Bag

Pipe back fill material

£541.96

£135.49

£677.45

Drainage

Osm

aDrain Drainage 110 x 3000mm Pipe Plain End 4D073

Drainage pipe

£148.70

£37.17

£185.87

Osm

aDrain Drainage Single Seal Yard Gully 110mm 4D701

Drainage gullies

£139.32

£34.83

£174.15

Osm

aDrain Drainage Square Rodding Eye 110mm 4D360

Drainage rodding acesses

£79.38

£19.84

£99.22

Material Total

£1,225.58

£306.39

£1,531.97

Plant

Excavators

JCB 3CX Excavator & Driver (8hr. day)

Excavator for drains

£225.00

£56.25

£281.25

Spoil removal

20 Tonne Tipper & Driver inc. Land Fill Tax

Removal of spoil from drains

£313.38

£78.35

£391.73

Plant Total

£538.38

£134.60

£672.98

Drains Total

£1,896.11

£474.03

£2,370.14

Erect Scaffold

Subcontractor

Scaffolding Contractor

Scaffolding contractor

Scaffold budget

£413.27

£103.32

£516.58

Subcontractor Total

£413.27

£103.32

£516.58

Sundry

Sundry Item

Sundry Costs

Allowance for sundry costs

£50.00

£12.50

£62.50

Sundry Total

£50.00

£12.50

£62.50

Erect Scaffold Total

£463.27

£115.82

£579.08

Roof Structure

Labour

Carpenter

Joiner

Fit Box Gutter

£102.00

£25.50

£127.50

Fix noggings between roof joists

£39.29

£9.82

£49.11

Fix noggings between rafters

£108.89

£27.22

£136.12

Fix wall plate

£17.86

£4.46

£22.32

Fix gable straps at joist level

£11.22

£2.81

£14.03

Fix wallplate straps

£14.03

£3.51

£17.53

Fix eaves soffitts (side 1)

£4.02

£1.00

£5.02

Fix gable soffits (side1 )

£1.14

£0.29

£1.43

Fix gable ladder noggings

£11.41

£2.85

£14.27

Fix soffit carriers

£9.35

£2.34

£11.69

Fix gutter

£35.72

£8.93

£44.65

Prime bargeboard and fascia

£19.85

£4.96

£24.81

Fix gable straps at verge level

£14.03

£3.51

£17.53

Prime soffits

£10.32

£2.58

£12.90

Prepare bargeboard and fascia for painting

£19.85

£4.96

£24.81

Fix down Pipe

£11.78

£2.95

£14.73

Joiner + Mate

Fix window

£216.00

£54.00

£270.00

Fix General roof roof joists

£54.53

£13.63

£68.16

Fix bargeboard

£24.17

£6.04

£30.21

Fix apex roof ridge board

£14.33

£3.58

£17.91

Fix General roof rafters

£284.91

£71.23

£356.14

Fix General roof gable ladder rafters

£60.86

£15.21

£76.07

Fix eaves fascia

£28.36

£7.09

£35.45

Fix General roof purlins

£31.39

£7.85

£39.23

Labour Total

£1,145.29

£286.32

£1,431.61

Material

Decoration

Undercoat White 5 Litre

Primer for bargeboard and fascia

£2.28

£0.57

£2.85

Primer for soffits

£1.42

£0.36

£1.78

Metalwork

Simpson Strap 30 x 5 x 1200 @

150mm

Wallplate straps

£22.36

£5.59

£27.95

Gable straps at joist level

£17.89

£4.47

£22.36

Lateral Restraint Strap 30 x 5 x 1600mm bent at 100mmm

Gable straps at verge level

£48.38

£12.09

£60.47

Screws and Fixings

Round W

ire Nails Bright 100mm x 25kg

Roof structure fixings (allowance)

£19.72

£4.93

£24.65

Carcasing Timber

Sawn Treated 47 x 50mm

Noggings between rafters

£35.89

£8.97

£44.86

Noggings between roof joists

£12.95

£3.24

£16.19

Gable ladder noggings

£3.76

£0.94

£4.70


General roof joists

£81.58

£20.39

£101.97

General roof gable Ladder Rafters

£45.52

£11.38

£56.91

General roof rafters

£213.12

£53.28

£266.41

Sawn Carcassing Treated 25 x 200mm

Apex roof ridge

£13.38

£3.35

£16.73


Wall plate

£29.26

£7.31

£36.57

Treated Batten 25 x 38mm

Soffit carriers

£1.99

£0.50

£2.49


General roof purlins

£53.54

£13.39

£66.93

Sawn Dry Graded C16 Treated 47 x 150mm

Top and bottom trimmers

£19.20

£4.80

£23.99

Double rafters (trimmers)

£106.64

£26.66

£133.30

Sundry Material

White plastic top Nail 40mm - 10G (100 box)

Bargeboard fixings

£6.12

£1.53

£7.65

Soffit fixings

£5.54

£1.38

£6.92

Multi Purpose Fascia Board W

hite 400 x 10mm X 5m

Gable soffits (side 1)

£6.39

£1.60

£7.99

Eaves soffitts (side 1)

£22.51

£5.63

£28.13

Universal Fascia Board W

hite 175mm x 5m

Bargeboard

£22.33

£5.58

£27.91

Eaves fascia

£26.20

£6.55

£32.75

Sheet material

Hardwood Ply W

BP 2440 x 1200 x 12mm

Construct Box Gutter

£26.26

£6.57

£32.83

Windows and Door frames

Velux 780 x 980mm 3059 M04 GGL Centre Pivot Pine W

indow

Window

£724.64

£181.16

£905.80

Plumbing

Lead Flashing Code 4 450 x 3000mm

Box Gutter Lining

£186.08

£46.52

£232.60

Sealants

Lead Sealant

Seal Gutter Lining

£21.50

£5.38

£26.88

Rainwater Goods

Osm

a Half Round Gutter Support Bracket

Gutter clips

£13.36

£3.34

£16.70

Osm

a Half Round Gutter Union Bracket

Gutter unions

£2.71

£0.68

£3.39

Osm

a Half Round Gutter Black 4m

Gutter

£36.32

£9.08

£45.40

Osm

a Roundline Down Pipe Bend

Swan necks

£12.77

£3.19

£15.96

Osm

a Roundline Black Pipe 5.5m

Down pipe

£17.03

£4.26

£21.28

Osm

a Half Round External Stop End

Stop ends

£8.99

£2.25

£11.23

Osm

a Half Round Gutter Angle 90 Deg

Gutter Angles

£20.98

£5.25

£26.23

Half Round Downpipe Saddle Bracket 68mm

Down pipe clips

£9.46

£2.37

£11.83

Half Round Gutter Running Outlet 112mm

Gutter outlet

£11.40

£2.85

£14.24

Material Total

£1,909.46

£477.36

£2,386.82

Roof Structure Total

£3,054.74

£763.69

£3,818.43

Roof Tiling

Labour

Roof Tiler

3 Roof tilers + mate

Fix tiles, felt and lathe.

£435.97

£108.99

£544.96

Roof tiler + mate

Fix gable abutm

ent (On roof)

£74.45

£18.61

£93.07

Fix ridge tile

£16.56

£4.14

£20.70

Fix flashings around roof light

£104.00

£26.00

£130.00

Roof tiler

Fix tile undercloak 1

£8.59

£2.15

£10.74

Labour Total

£639.57

£159.89

£799.47

Material

Aggregate


Sand pointing/bedding to verge

£3.06

£0.77

£3.83

Sand pointing/bedding to ridge

£1.82

£0.45

£2.27

Concrete Products


Cement in pointing/bedding to ridge

£2.18

£0.54

£2.72

Cement pointing/bedding to verge

£3.67

£0.92

£4.59

Screws and Fixings

Round W

ire Nails Galvanised 65mm x 25kg

Tile Nails

£3.54

£0.88

£4.42

Lathe nails

£6.56

£1.64

£8.20

Roofing Sundries

Breather Membrane 700 1.5 x 50 m

Roofing felt

£58.84

£14.71

£73.55

Carcasing Timber


Lathe

£47.50

£11.88

£59.38

Sheet material

Cement Soffit Strip 2400 x 150 x 4.5mm

Tile undercloak 1

£12.19

£3.05

£15.24


Velux Flashing EDP MO4 For P Tiles Up to 15mm Thick

Flashing kit for roof window

£250.86

£62.72

£313.58

Plumbing


Gable abutm

ent (On roof)

£67.17

£16.79

£83.96

Roof Tiles

Marley Ridge Tile 305mm

Ridge tile

£42.43

£10.61

£53.04

Roof Tile Concrete Interlocking Low Profile Each (10 per m2 approx) (Allowance £1.50 each)

Tiles

£484.82

£121.21

£606.03

Material Total

£984.64

£246.16

£1,230.80

Roof Tiling Total

£1,624.21

£406.05

£2,030.26

Structural Openings

Labour

Bricklayer

Bricklayer

Fix steelwork

£64.00

£16.00

£80.00

Bricklayers Labourer

Fix steelwork

£30.00

£7.50

£37.50

Labour Total

£94.00

£23.50

£117.50

Material

Bricks


Bricks to support steelwork

£7.61

£1.90

£9.51

Metalwork

Universal Beam 178 x 102 x 19kg per m

Attic steelwork

£156.17

£39.04

£195.21

Lintels

Supreme Concrete Padstone 440 x 215 x 140mm

Padstones to support steelwork

£41.80

£10.45

£52.25

Roof Tiles

Natural Slate 400 x 250mm (Each) (Allowance £1.50)

Slates to pack steelwork

£6.45

£1.61

£8.06

Material Total

£212.03

£53.01

£265.03

Structural Openings Total

£306.03

£76.51

£382.53

Joinery 1st Fix

Labour

Carpenter

Joiner

Fix insulation to sloping ceilings (layer 2)

£49.68

£12.42

£62.10

Fix insulation to sloping ceilings (layer 1)

£49.68

£12.42

£62.10

Fix internal threshold board

£20.93

£5.23

£26.16

Fix glazing

£51.00

£12.75

£63.75

Fix internal window board

£35.53

£8.88

£44.41

Fix window

£51.00

£12.75

£63.75

Labour Total

£257.81

£64.45

£322.26

Material

Insulation

Celotex TB3020 1200 x 2400 x 20mm

Insulation to rafters (layer 2)

£66.63

£16.66

£83.29

Polyisocyanurate Insulation Board 2400 x 1200 x 100mm

Insulation to rafters (layer 1)

£379.81

£94.95

£474.77

Screws and Fixings

Wood Screws Steel CSK Twin Thread 10 x 3 inch (100 box)

Door frame fixings to top and bottom

£0.34

£0.08

£0.42

Fixings to window board

£0.67

£0.17

£0.84

Window fixings to top and bottom

£2.24

£0.56

£2.80

Wood Screws Steel CSK Twin Thread 10 x 2.5 inch (100 box)

Fixings to threshold board

£0.39

£0.10

£0.49

Frame Fixings 8 x 100mm

Door frame fixings to sides

£0.49

£0.12

£0.61

Window fixings to sides

£3.28

£0.82

£4.10

Sheet material

Hardwood Ply W

BP 2440 x 1200 x 12mm

Internal threshold board

£5.88

£1.47

£7.35

Softwood W

indow Board 25 x 225mm

Internal window board

£20.75

£5.19

£25.94


PVC W

indow 1800 x 1200mm Double Casement Clear Glass Low E

Window

£582.65

£145.66

£728.31

Material Total

£1,063.13

£265.78

£1,328.91

Joinery 1st Fix Total

£1,320.94

£330.23

£1,651.17

Electrician 1st Fix

Subcontractor

Electrical Contractor

Budget price for electrical installation

Allowance for second fix electrical

£250.05

£62.51

£312.56

Subcontractor Total

£250.05

£62.51

£312.56

Electrician 1st Fix Total

£250.05

£62.51

£312.56

Plumb 1st Fix

Subcontractor

Plumbing Contractor

Budget price for plumbing and heating

Budget for Plumbing and Heating

£250.08

£62.52

£312.60

Subcontractor Total

£250.08

£62.52

£312.60

Plumb 1st Fix Total

£250.08

£62.52

£312.60

Plastering

Labour

Plasterer

2 Plasterers and 1 Plasterers Mate

Apply finish to wall plastering

£93.95

£23.49

£117.43

Fix/apply plastering to walls

£78.29

£19.57

£97.86

Fix plaster boarding to walls

£45.22

£11.30

£56.52

Apply finish to plaster boarding to walls

£77.52

£19.38

£96.90

Fix insulation to underside of screed

£23.42

£5.86

£29.28

Lay floor screed

£234.25

£58.56

£292.81

Apply finish to ceiling plaster to sloping ceiling

£127.05

£31.76

£158.81

Fix plasterboard to sloping ceilings

£59.29

£14.82

£74.11

Fix plasterboard to roof ceilings

£29.84

£7.46

£37.29

Apply finish to ceiling plaster to roofs

£63.93

£15.98

£79.92

Fix reveal and cill plastering

£7.79

£1.95

£9.74

Apply reveal and cill finish to plaster

£7.79

£1.95

£9.74

Apply window reveal and cill finish to plaster

£10.40

£2.60

£12.99

Fix window reveal and cill plastering

£10.40

£2.60

£12.99

Labour Total

£869.13

£217.28

£1,086.41

Material

Concrete

Ready mix floor screed with fibres (Allowance £120)

Readymix floor screed

£181.31

£45.33

£226.63

Insulation


Insulation to screed

£296.13

£74.03

£370.17

Metalwork

PVC Plastering Corner Bead 2.44m

Angle bead

£10.31

£2.58

£12.89

Corner Bead

£5.97

£1.49

£7.46

Window reveal corner bead

£7.96

£1.99

£9.96

Plastering

Dri-W

all Adhesive 25kg

Wall plastering fixing system / basecoat

£10.61

£2.65

£13.27

Plaster boarding fixing dabs to walls

£8.76

£2.19

£10.95

Reveal and cill plastering fixing system / basecoat

£0.70

£0.18

£0.88

Window reveal & cill plaster fixing system / base coat

£0.94

£0.23

£1.17

Plasterboard 1200 x 2400 x 12.5mm Square Edge

Plastering to inner blockwall

£23.40

£5.85

£29.26

Plaster boarding to walls

£19.31

£4.83

£24.14

Plasterboard to roof ceilings

£12.74

£3.19

£15.93

Plasterboard to sloping ceilings

£25.32

£6.33

£31.65

Reveal and cill plaster finish

£1.55

£0.39

£1.94

Reveal and cill plaster finish to window

£2.07

£0.52

£2.59

Thistle Board Finish Plaster 25kg

Plaster finish to walls

£5.44

£1.36

£6.80

Finish to plaster boarding to walls

£4.49

£1.12

£5.61

Finish to plasterboard for roof ceilings

£2.96

£0.74

£3.70

Finish to plasterboard for sloping ceilings

£5.89

£1.47

£7.36

Reveal and cill finish to plaster

£0.36

£0.09

£0.45

Window reveal and cill finish to plaster

£0.48

£0.12

£0.60

Scrim Tape 50mm x 90m

Wall plastering joint treatm

ent

£1.27

£0.32

£1.58

Jointing tape to plaster boarding to walls

£1.05

£0.26

£1.31

Plasterboard joint treatm

ent for roof ceilings

£0.69

£0.17

£0.86

Plasterboard joint treatm

ent for sloping ceilings

£1.37

£0.34

£1.71

Reveal and cill plaster joint treatm

ent

£0.08

£0.02

£0.11

Window reveal and cill plaster joint treatm

ent

£0.11

£0.03

£0.14

Gyproc Drywall Timber Screws 41mm (1000 Box)

Plasterboard fixings for roof ceilings

£2.14

£0.54

£2.68


Plasterboard fixings for sloping ceilings

£8.96

£2.24

£11.20

Material Total

£642.39

£160.60

£802.99

Plastering Total

£1,511.52

£377.88

£1,889.40

Joinery 2nd Fix

Labour

Carpenter

Joiners Mate

Fix skirting boards

£18.07

£4.52

£22.59

Joiner + Mate

Fit W

indow

£108.00

£27.00

£135.00

Hang door

£148.50

£37.13

£185.63

Labour Total

£274.57

£68.64

£343.22

Material

Screws and Fixings

Cut Clasp Nails 65mm x 25kg

Fixings to skirtings

£2.83

£0.71

£3.53

Timber Mouldings

Skirting Torus/Ogee 25 x 125mm

Skirting boards

£21.08

£5.27

£26.35


Window

Gable W

indow

£537.50

£134.38

£671.88

Doors

Door

Door

£790.00

£197.50

£987.50

Material Total

£1,351.40

£337.85

£1,689.25

Joinery 2nd Fix Total

£1,625.97

£406.49

£2,032.47

Electrician 2nd Fix

Subcontractor



Allowance for first fix electrical

£250.05

£62.51

£312.56

Subcontractor Total

£250.05

£62.51

£312.56

Electrician 2nd Fix Total

£250.05

£62.51

£312.56

Plumb 2nd Fix

Subcontractor

Plumbing Contractor


Budget for Plumbing and Heating

£250.08

£62.52

£312.60

Subcontractor Total

£250.08

£62.52

£312.60

Plumb 2nd Fix Total

£250.08

£62.52

£312.60

Internal Decoration

Labour

Decorator

Decorator

Apply decoration to wall or plaster

£25.84

£6.46

£32.29

Apply paint to skirting boards

£5.42

£1.36

£6.78

Apply primer to skirting boards

£5.42

£1.36

£6.78

Apply undercoat to skirting boards

£5.42

£1.36

£6.78

Prepare skirting boards for decoration

£5.42

£1.36

£6.78

Prepare wall or plaster for decoration

£7.05

£1.76

£8.81

Prepare roof ceiling for decoration

£3.84

£0.96

£4.80

Decorate sloping ceiling plaster

£27.95

£6.99

£34.94

Decorate ceiling plaster

£14.07

£3.52

£17.58

Prepare sloping ceiling for decoration

£7.62

£1.91

£9.53

Apply primer to threshold board

£2.58

£0.65

£3.23

Prepare threshold board for decoration

£2.58

£0.65

£3.23

Apply decoration to plaster reveals

£1.71

£0.43

£2.14

Prepare plaster reveals for decoration

£1.71

£0.43

£2.14

Apply undercoat to threshold board

£2.58

£0.65

£3.23

Apply paint to threshold board

£2.58

£0.65

£3.23

Prepare window plaster reveals for decoration

£2.29

£0.57

£2.86

Apply decoration to window plaster reveals and cill

£2.29

£0.57

£2.86

Apply paint for window board

£4.39

£1.10

£5.49

Prepare window board for decoration

£4.39

£1.10

£5.49

Apply undercoat for window board

£4.39

£1.10

£5.49

Apply primer for window board

£4.39

£1.10

£5.49

Labour Total

£143.94

£35.99

£179.93

Material

Decoration

Gloss Brilliant White 5 Litre

Paint for skirting boards

£0.95

£0.24

£1.19

Paint for threshold board

£0.32

£0.08

£0.41

Paint for window board

£0.88

£0.22

£1.10


Primer for skirting boards

£0.85

£0.21

£1.06

Under Coat for skirting boards

£0.85

£0.21

£1.06

Undercoat for threshold board

£0.29

£0.07

£0.36

Primer for threshold board

£0.29

£0.07

£0.36

Primer for window board

£0.78

£0.20

£0.98

Undercoat for window board

£0.78

£0.20

£0.98

Magnolia Trade Matt Emulsion 10L

Decoration to wall or plaster

£4.23

£1.06

£5.29

Decoration to reveal plastering

£0.28

£0.07

£0.35

Window decoration to reveal plastering

£0.37

£0.09

£0.47

White Trade Matt Emulsion 10L

Decoration to plaster sloping ceiling

£7.65

£1.91

£9.56

Decoration to plaster roof ceiling

£3.85

£0.96

£4.81

Material Total

£22.38

£5.60

£27.98

Internal Decoration Total

£166.33

£41.58

£207.91

External Decoration

Labour

Carpenter

Joiner

Prepare soffits for painting

£10.32

£2.58

£12.90

Apply sealant

£5.52

£1.38

£6.90

Apply sealant to sides and top of window

£7.85

£1.96

£9.82

Decorator

Decorator

Undercoat bargeboard and fascia

£17.51

£4.38

£21.89

Paint bargeboard and fascia

£17.51

£4.38

£21.89

Paint soffits

£9.11

£2.28

£11.38

Undercoat soffits

£9.11

£2.28

£11.38

Labour Total

£76.93

£19.23

£96.16

Material

Decoration


Paint for soffits

£1.60

£0.40

£2.00

Paint for bargeboard and fascia

£2.57

£0.64

£3.21


Undercoat for soffits

£1.42

£0.36

£1.78

Undercoat for bargeboard and fascia

£2.28

£0.57

£2.85

Sundry Material

Silicone Sealant White 0.31 Litre

Sealant

£0.93

£0.23

£1.16

Sealant to sides and top of window

£1.32

£0.33

£1.64

Material Total

£10.11

£2.53

£12.64

External Decoration Total

£87.04

£21.76

£108.80

£22,531.03

£5,632.76

£28,163.79

9: Itemised cost by resource type

Resource

Type

Description

Purchase Units

Order Quantity

Total Cost (Ex Profit)

Profit

Total Inc Profit(Ex VAT)

Labour

Bricklayer


Hours

19.78

£830.59

£207.65

£1,038.24

Bricklayer

Hours

14.27

£228.35

£57.09

£285.43


Hours

35.00

£910.00

£227.50

£1,137.50

Bricklayers Labourer

Hours

4.00

£30.00

£7.50

£37.50

Bricklayer Total

73.05

£1,998.94

£499.73

£2,498.67

Carpenter

Joiners Mate

Hours

2.41

£18.07

£4.52

£22.59

Joiner

Hours

43.40

£737.75

£184.44

£922.18

Joiner + Mate

Hours

35.96

£971.05

£242.76

£1,213.81

Carpenter Total

81.77

£1,726.86

£431.72

£2,158.58

Decorator

Decorator

Hours

13.14

£197.17

£49.29

£246.47

Decorator Total

13.14

£197.17

£49.29

£246.47

Groundworker

Groundworker

Hours

15.62

£234.33

£58.58

£292.91


Hours

8.78

£219.62

£54.91

£274.53

Groundworker Total

24.41

£453.96

£113.49

£567.45

Plasterer

2 Plasterers and 1 Plasterers Mate

Hours

17.38

£869.13

£217.28

£1,086.41

Plasterer Total

17.38

£869.13

£217.28

£1,086.41

Roof Tiler

3 Roof tilers + mate

Hours

7.52

£435.97

£108.99

£544.96

Roof tiler + mate

Hours

7.50

£195.01

£48.75

£243.77

Roof tiler

Hours

0.54

£8.59

£2.15

£10.74

Roof Tiler Total

15.55

£639.57

£159.89

£799.47

Labour Total

225.31

£5,885.63

£1,471.41

£7,357.04

Material

Aggregate


Each

2.58

£90.24

£22.56

£112.81

Pea Gravel 10mm Bulk Bag

Each

9.03

£316.22

£79.06

£395.28

MOT Type 1 Bulk Bag

Each

20.20

£807.81

£201.95

£1,009.76

Aggregate Total

31.81

£1,214.28

£303.57

£1,517.85

Blocks

Insulation Coursing Block 3.5N 100mm

M2

0.88

£26.49

£6.62

£33.12

Celcon Standard Block 440 x 215 x 100mm 3.6N

M2

17.81

£142.48

£35.62

£178.11

Solid Concrete Blocks 7N 440 x 215 x 100mm

M2

7.95

£62.79

£15.70

£78.48

Blocks Total

26.64

£231.76

£57.94

£289.71

Bricks


Each

1174.60

£469.84

£117.46

£587.30


Each

118.87

£70.13

£17.53

£87.67

Bricks Total

1293.47

£539.98

£134.99

£674.97

Concrete

R'mix Concrete GEN 1, 125mm slump 2-3 m3 (Allowance £85)

M3

0.27

£22.98

£5.75

£28.73

R'mix Concrete RC 30, 50mm slump 6m3 (Allowance £75)

M3

2.52

£188.86

£47.22

£236.08

Ready mix floor screed with fibres (Allowance £120)

M3

1.51

£181.31

£45.33

£226.63

Concrete Total

4.30

£393.15

£98.29

£491.44

Concrete Products


Each

10.51

£38.35

£9.59

£47.94

Concrete Products Total

10.51

£38.35

£9.59

£47.94

Decoration


EA

0.23

£6.33

£1.58

£7.91


EA

0.47

£11.25

£2.81

£14.07

Magnolia Trade Matt Emulsion 10L

10L

0.31

£4.89

£1.22

£6.11

White Trade Matt Emulsion 10L

10L

0.44

£11.49

£2.87

£14.37

Decoration Total

1.45

£33.96

£8.49

£42.46

Foundation


Each

0.78

£1.78

£0.45

£2.23


Each

0.36

£1.25

£0.31

£1.56

Manthorpe Cavity Closer 2440 x 100mm

Each

5.38

£70.90

£17.72

£88.62

Polythene DPM Blue 4 x 25m x 300mu

Each

0.31

£15.36

£3.84

£19.20

Foundation Total

6.83

£89.28

£22.32

£111.60

Insulation

Dry-Therm 100mm Cavity Insulation (1200 x 455 mm 6.55m2)

Each

2.85

£63.82

£15.96

£79.78

Celotex TB3020 1200 x 2400 x 20mm

Sheet

6.66

£66.63

£16.66

£83.29

Polyisocyanurate Insulation Board 2400 x 1200 x 100mm

EA

6.66

£379.81

£94.95

£474.77


SH

0.49

£5.44

£1.36

£6.80


SH

7.05

£296.13

£74.03

£370.17

Insulation Total

23.72

£811.84

£202.96

£1,014.80

Metalwork

Class 4 W

all Tie 225mm (250 Box)

Box

0.29

£10.63

£2.66

£13.28

Wall Starter Stainless Steel 2.4M

EA

0.97

£19.48

£4.87

£24.36

PVC Plastering Corner Bead 2.44m

EA

11.55

£24.25

£6.06

£30.31

Simpson Strap 30 x 5 x 1200 @

150mm

Each

9.68

£40.25

£10.06

£50.31

Lateral Restraint Strap 30 x 5 x 1600mm bent at 100mmm

EA

5.38

£48.38

£12.09

£60.47

Universal Beam 178 x 102 x 19kg per m

M4.11

£156.17

£39.04

£195.21

Metalwork Total

31.97

£299.15

£74.79

£373.94

Plastering

Dri-W

all Adhesive 25kg

Each

3.64

£21.01

£5.25

£26.27

Plasterboard 1200 x 2400 x 12.5mm Square Edge

Sheet

19.31

£84.40

£21.10

£105.50

Thistle Board Finish Plaster 25kg

Each

4.90

£19.62

£4.90

£24.52

Scrim Tape 50mm x 90m

Each

1.10

£4.57

£1.14

£5.71


Box

0.08

£2.14

£0.54

£2.68


Box

0.33

£8.96

£2.24

£11.20

Plastering Total

29.37

£140.70

£35.18

£175.88

Screws and Fixings

Cut Clasp Nails 65mm x 25kg

BX

0.02

£2.83

£0.71

£3.53

Wood Screws Steel CSK Twin Thread 10 x 3 inch (100 box)

BX

0.62

£3.24

£0.81

£4.05

Wood Screws Steel CSK Twin Thread 10 x 2.5 inch (100 box)

BX

0.08

£0.39

£0.10

£0.49

Frame Fixings 8 x 100mm

Pack

6.18

£3.77

£0.94

£4.71

Round W

ire Nails Bright 100mm x 25kg

BX

0.32

£19.72

£4.93

£24.65

Round W

ire Nails Galvanised 65mm x 25kg

BX

0.14

£10.10

£2.52

£12.62

Screws and Fixings Total

7.36

£40.04

£10.01

£50.05

Timber Mouldings

Skirting Torus/Ogee 25 x 125mm

M11.77

£21.08

£5.27

£26.35

Timber Mouldings Total

11.77

£21.08

£5.27

£26.35

Lintels

Catnic Special Apex Lintel 100 mm Cavity x 2175mm s/o x 450mm rise

EA

1.00

£2,323.59

£580.90

£2,904.49

Catnic Cg90/100 X 2400mm

Each

1.08

£88.30

£22.08

£110.38

Catnic CG90/100 x 2100mm

Each

2.15

£146.46

£36.61

£183.07

Supreme Concrete Padstone 440 x 215 x 140mm

Each

2.15

£41.80

£10.45

£52.25

Lintels Total

6.38

£2,600.14

£650.04

£3,250.18

Roofing Sundries

Cavity Tray Gable Abutment

EA

9.66

£125.55

£31.39

£156.94

Breather Membrane 700 1.5 x 50 m

EA

0.48

£58.84

£14.71

£73.55

Roofing Sundries Total

10.14

£184.39

£46.10

£230.48

Carcasing Timber


M9.03

£12.46

£3.12

£15.58

Dry Graded C16 Regularised 47 x 75mm

M12.90

£16.51

£4.13

£20.64

Sawn Treated 47 x 50mm

M61.16

£52.60

£13.15

£65.75


M137.19

£340.22

£85.06

£425.28

Sawn Carcassing Treated 25 x 200mm

M5.19

£13.38

£3.35

£16.73


M10.27

£29.26

£7.31

£36.57


M133.75

£49.49

£12.37

£61.86


M7.57

£53.54

£13.39

£66.93

Sawn Dry Graded C16 Treated 47 x 150mm

M50.74

£125.84

£31.46

£157.29

Carcasing Timber Total

427.80

£693.31

£173.33

£866.64

Bonded Abrasives

Cut Off W

heel Stone 230 x 3.2 x 22mm

EA

2.15

£7.10

£1.77

£8.87

Bonded Abrasives Total

2.15

£7.10

£1.77

£8.87

Sundry Material

Polysulphide Sealant Brown

EA

0.19

£1.21

£0.30

£1.51

Sundry Materials (£)

EA

5.38

£5.38

£1.34

£6.72

Silicone Sealant White 0.31 Litre

EA

0.66

£2.24

£0.56

£2.80

White plastic top Nail 40mm - 10G (100 box)

EA

0.83

£11.66

£2.92

£14.58

Multi Purpose Fascia Board W

hite 400 x 10mm X 5m

Each

0.99

£28.90

£7.22

£36.12

Universal Fascia Board W

hite 175mm x 5m

Each

3.80

£48.53

£12.13

£60.66

Sundry Material Total

11.85

£97.91

£24.48

£122.39

Drainage

Osm

aDrain Drainage 110 x 3000mm Pipe Plain End 4D073

Each

8.56

£148.70

£37.17

£185.87

Osm

aDrain Drainage Single Seal Yard Gully 110mm 4D701

Each

5.38

£139.32

£34.83

£174.15

Osm

aDrain Drainage Square Rodding Eye 110mm 4D360

Each

2.15

£79.38

£19.84

£99.22

Drainage Total

16.08

£367.40

£91.85

£459.25

Sheet material

Hardwood Ply W

BP 2440 x 1200 x 12mm

Sheet

1.32

£32.14

£8.03

£40.17

Softwood W

indow Board 25 x 225mm

M4.09

£20.75

£5.19

£25.94

Cement Soffit Strip 2400 x 150 x 4.5mm

EA

3.59

£12.19

£3.05

£15.24

Sheet material Total

8.99

£65.08

£16.27

£81.35


PVC W

indow 1800 x 1200mm Double Casement Clear Glass Low E

Each

2.15

£582.65

£145.66

£728.31

Window

Each

537.50

£537.50

£134.38

£671.88

Velux 780 x 980mm 3059 M04 GGL Centre Pivot Pine W

indow

Each

4.30

£724.64

£181.16

£905.80

Velux Flashing EDP MO4 For P Tiles Up to 15mm Thick

Each

4.30

£250.86

£62.72

£313.58

Windows and Door frames Total

548.25

£2,095.65

£523.91

£2,619.56

Doors

Door

EA

790.00

£790.00

£197.50

£987.50

Doors Total

790.00

£790.00

£197.50

£987.50

Plumbing


Roll

2.15

£186.08

£46.52

£232.60


Roll

1.21

£67.17

£16.79

£83.96

Plumbing Total

3.36

£253.25

£63.31

£316.56

Sealants

Lead Sealant

EA

1.08

£21.50

£5.38

£26.88

Sealants Total

1.08

£21.50

£5.38

£26.88

Rainwater Goods

Osm

a Half Round Gutter Support Bracket

Each

11.83

£13.36

£3.34

£16.70

Osm

a Half Round Gutter Union Bracket

Each

1.08

£2.71

£0.68

£3.39

Osm

a Half Round Gutter Black 4m

Each

2.57

£36.32

£9.08

£45.40

Osm

a Roundline Down Pipe Bend

Each

4.30

£12.77

£3.19

£15.96

Osm

a Roundline Black Pipe 5.5m

Each

0.82

£17.03

£4.26

£21.28

Osm

a Half Round External Stop End

Each

4.30

£8.99

£2.25

£11.23

Osm

a Half Round Gutter Angle 90 Deg

Each

4.30

£20.98

£5.25

£26.23

Half Round Downpipe Saddle Bracket 68mm

EA

4.30

£9.46

£2.37

£11.83

Half Round Gutter Running Outlet 112mm

EA

2.15

£11.40

£2.85

£14.24

Rainwater Goods Total

35.64

£133.01

£33.25

£166.26

Roof Tiles

Marley Ridge Tile 305mm

EA

16.97

£42.43

£10.61

£53.04

Roof Tile Concrete Interlocking Low Profile Each (10 per m2 approx) (Allowance £1.50 each)

EA

323.22

£484.82

£121.21

£606.03

Natural Slate 400 x 250mm (Each) (Allowance £1.50)

EA

4.30

£6.45

£1.61

£8.06

Roof Tiles Total

344.49

£533.70

£133.43

£667.13

Material Total

3685.40

£11,696.02

£2,924.00

£14,620.02

Plant

Excavators

JCB 3CX Excavator & Driver (8hr. day)

Day

1.00

£225.00

£56.25

£281.25

Mini Digger & Driver (8hr. day)

Day

0.94

£187.95

£46.99

£234.94

Excavators Total

1.94

£412.95

£103.24

£516.19

Light plant

Shovel

Week

0.03

£0.19

£0.05

£0.24

Vibrating Poker

Week

0.20

£12.00

£3.00

£15.00

Plate Compactor

Week

0.20

£11.00

£2.75

£13.75

Light plant Total

0.43

£23.19

£5.80

£28.99

Spoil removal

20 Tonne Tipper & Driver inc. Land Fill Tax

20 Tonne

1.79

£313.38

£78.35

£391.73


Each

4.72

£707.82

£176.96

£884.78

Spoil removal Total

6.51

£1,021.20

£255.30

£1,276.51

Power Tool

Angle Grinder 7" or 9"

Week

0.50

£12.50

£3.13

£15.63

Power Tool Total

0.50

£12.50

£3.13

£15.63

Sundry Plant

Delivery (10 to 15 Miles)

Each

2.00

£50.00

£12.50

£62.50

Sundry Plant Total

2.00

£50.00

£12.50

£62.50

Plant Total

11.38

£1,519.85

£379.96

£1,899.82

Subcontractor



M2

16.67

£500.10

£125.03

£625.13

Electrical Contractor Total

16.67

£500.10

£125.03

£625.13

Scaffolding Contractor

Scaffolding contractor

Unit

413.27

£413.27

£103.32

£516.58

Scaffolding Contractor Total

413.27

£413.27

£103.32

£516.58



Unit

1966.00

£1,966.00

£491.50

£2,457.50

Groundworks Contractor Total

1966.00

£1,966.00

£491.50

£2,457.50

Plumbing Contractor


M2

12.50

£500.16

£125.04

£625.20

Plumbing Contractor Total

12.50

£500.16

£125.04

£625.20

Subcontractor Total

2408.44

£3,379.53

£844.88

£4,224.41

Sundry

Sundry Item

Sundry Costs

Each

50.00

£50.00

£12.50

£62.50

Sundry Item Total

50.00

£50.00

£12.50

£62.50

Sundry Total

50.00

£50.00

£12.50

£62.50

Grand Total

6380.53

£22,531.03

£5,632.76

£28,163.79

1: letter to client

Documents